[SMCAP] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 130.1%
YoY- -79.31%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 153,262 220,604 311,986 371,324 251,152 446,496 436,356 -15.99%
PBT -14,902 -11,440 -15,788 962 5,306 2,848 6,408 -
Tax -14 -9,014 -5,972 -116 -21,386 -2,128 -1,910 -55.90%
NP -14,916 -20,454 -21,760 846 -16,080 720 4,498 -
-
NP to SH -14,626 -20,272 -21,986 626 3,026 3,172 4,462 -
-
Tax Rate - - - 12.06% 403.05% 74.72% 29.81% -
Total Cost 168,178 241,058 333,746 370,478 267,232 445,776 431,858 -14.53%
-
Net Worth 89,236 99,266 83,714 61,083 86,945 93,597 153,961 -8.68%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 89,236 99,266 83,714 61,083 86,945 93,597 153,961 -8.68%
NOSH 213,791 61,083 61,083 61,083 61,083 61,083 55,497 25.19%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -9.73% -9.27% -6.97% 0.23% -6.40% 0.16% 1.03% -
ROE -16.39% -20.42% -26.26% 1.02% 3.48% 3.39% 2.90% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 71.69 361.15 510.76 607.90 411.16 730.96 786.26 -32.89%
EPS -6.84 -33.18 -35.80 1.02 4.96 5.20 8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4174 1.6251 1.3705 1.00 1.4234 1.5323 2.7742 -27.06%
Adjusted Per Share Value based on latest NOSH - 61,083
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 35.13 50.57 71.52 85.12 57.57 102.35 100.02 -15.99%
EPS -3.35 -4.65 -5.04 0.14 0.69 0.73 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2046 0.2275 0.1919 0.14 0.1993 0.2146 0.3529 -8.68%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.16 0.45 0.73 0.675 0.60 0.64 0.83 -
P/RPS 0.22 0.12 0.14 0.11 0.15 0.09 0.11 12.24%
P/EPS -2.34 -1.36 -2.03 65.86 12.11 12.32 10.32 -
EY -42.76 -73.75 -49.31 1.52 8.26 8.11 9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.53 0.68 0.42 0.42 0.30 4.01%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 29/08/18 25/08/17 29/08/16 18/08/15 27/08/14 29/08/13 -
Price 0.145 0.235 0.60 0.68 0.52 0.77 0.52 -
P/RPS 0.20 0.07 0.12 0.11 0.13 0.11 0.07 19.11%
P/EPS -2.12 -0.71 -1.67 66.35 10.50 14.83 6.47 -
EY -47.18 -141.22 -59.99 1.51 9.53 6.74 15.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.14 0.44 0.68 0.37 0.50 0.19 10.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment